Back to listings
2130 Sunset Drive #104
1 / 20

2130 Sunset Drive #104

Atop 10%

Vista, CA 92081

$129,500
STR: check · park rules decide · TOT 10%

Works at asking: +$853/mo full cashflow at 20% down, 7.43% rate.

Still breaks even up to $240,636 (86% above asking).

Rent $2,400/mo: zip market median for this bed count.

Beds

2

Baths

1

Sqft

720

Year Built

1976

Days on Market

98

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2607334

This property is in Vista (92081). View neighborhood stats →

Virtual Tour

About This Property

Back on market, no fault of the seller! Real value for someone who wants an affordable living in North San Diego County! Home is well maintained, clean and move-in ready! Living space feels much larger than the square footage might suggest. The open concept and great room create usable space. Enjoy your own backyard space and a porch for relaxing living. Priced to sell and won't last! Schedule your showing today.

Mortgage Calculator

Est. Monthly Payment

$887

Principal & Interest$719
Property Tax$130
Insurance$38
%($25,900)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Breeze Hill Elementary · grades K-5 · Vista Unified

  • Middle

    Madison Middle · grades 6-8 · Vista Unified

  • High

    Rancho Buena Vista High · grades 9-12 · Vista Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Comparable Properties

1 comp found

This Property

$2,400

vs

Comp Average

$2,400

2130 Sunset Drive

2130 Sunset Drive

2bd / 2ba · 1,200 sqft · Mfd/Mobile Home

$180K

Est. $2,400/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

100A
Est. Monthly Rent
$2,400

Zip market median for this bed count

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

+$1,513
Full Cashflow

Incl. vacancy, PM, maint, capex

+$853

What would make this work?

Cashflows +$853/mo at 20% down with every reserve funded.

Break-even price

86% above asking

$240,636
Break-even rent

Estimated rent already clears it

$1,292/mo
Cashflow at 35% down
+$988/mo
Down payment to break even

$0 cash

0%
Rate to break even

at 20% down

18.13%
Mortgage (P+I)
$719
Cap Rate
15.68%
Cash-on-Cash
39.53%
DSCR
2.71
NOI (Annual)
$20,311
Price-to-Rent

Lower = better for investors

4.5

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
ACashflow+$853/mo